Shirpur Gold Refinery Financial Statements
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar | Mar-2018 | Mar-2017 | Mar-2016 | Mar-2015 |
|---|---|---|---|---|
| Growth matrix (%) | ||||
| Revenue growth | 7.08 | 25.30 | 22.60 | 84.70 |
| Op profit growth | 41.80 | (45) | (7.50) | 38.10 |
| EBIT growth | 21 | (42) | (1.60) | 74.60 |
| Net profit growth | 443 | (48) | (67) | 172 |
| Profitability ratios (%) | ||||
| OPM | 1.06 | 0.80 | 1.84 | 2.43 |
| EBIT margin | 0.93 | 0.82 | 1.76 | 2.20 |
| Net profit margin | 0.27 | 0.05 | 0.13 | 0.47 |
| RoCE | 5.94 | 4.28 | 9.76 | 17.30 |
| RoNW | 1.09 | 0.21 | 0.44 | 1.52 |
| RoA | 0.43 | 0.07 | 0.18 | 0.93 |
| Per share ratios () | ||||
| EPS | 4.92 | 0.91 | 1.73 | 5.25 |
| Dividend per share | -- | -- | -- | -- |
| Cash EPS | 2.52 | (1.80) | (0.60) | 2.27 |
| Book value per share | 116 | 110 | 109 | 89.10 |
| Valuation ratios | ||||
| P/E | 25.30 | 110 | 43.70 | 12.40 |
| P/CEPS | 49.30 | (55) | (130) | 28.70 |
| P/B | 1.07 | 0.91 | 0.70 | 0.73 |
| EV/EBIDTA | 12.60 | 16.70 | 10.50 | 2.48 |
| Payout (%) | ||||
| Dividend payout | -- | -- | -- | -- |
| Tax payout | (12) | (56) | (57) | (29) |
| Liquidity ratios | ||||
| Debtor days | 37.90 | 35.90 | 33.90 | 33.80 |
| Inventory days | 2.44 | 6.35 | 10.20 | 7.91 |
| Creditor days | (8.40) | (8.10) | (29) | (58) |
| Leverage ratios | ||||
| Interest coverage | (1.50) | (1.20) | (1.20) | (1.40) |
| Net debt / equity | 1.03 | 1.60 | 1.83 | 0.03 |
| Net debt / op. profit | 6.16 | 13 | 7.98 | 0.10 |
| Cost breakup () | ||||
| Material costs | (99) | (99) | (97) | (97) |
| Employee costs | (0.10) | (0.10) | (0.20) | (0.10) |
| Other costs | (0.20) | (0.30) | (0.50) | (0.50) |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar( In .Cr) | Mar-2018 | Mar-2017 | Mar-2016 | Mar-2015 |
|---|---|---|---|---|
| Revenue | 5,297 | 4,947 | 3,949 | 3,221 |
| yoy growth (%) | 7.08 | 25.30 | 22.60 | 84.70 |
| Raw materials | (5,228) | (4,886) | (3,848) | (3,121) |
| As % of sales | 98.70 | 98.80 | 97.50 | 96.90 |
| Employee costs | (4.20) | (7.20) | (9.40) | (4.60) |
| As % of sales | 0.08 | 0.15 | 0.24 | 0.14 |
| Other costs | (8.60) | (14) | (19) | (17) |
| As % of sales | 0.16 | 0.29 | 0.48 | 0.54 |
| Operating profit | 56.10 | 39.60 | 72.50 | 78.40 |
| OPM | 1.06 | 0.80 | 1.84 | 2.43 |
| Depreciation | (7) | (7.90) | (6.70) | (8.70) |
| Interest expense | (33) | (35) | (58) | (49) |
| Other income | -- | 8.92 | 3.85 | 1.05 |
| Profit before tax | 16.30 | 5.96 | 11.70 | 21.50 |
| Taxes | (2) | (3.30) | (6.70) | (6.20) |
| Tax rate | (12) | (56) | (57) | (29) |
| Minorities and other | -- | -- | -- | -- |
| Adj. profit | 14.30 | 2.64 | 5.04 | 15.30 |
| Exceptional items | -- | -- | -- | -- |
| Net profit | 14.30 | 2.64 | 5.04 | 15.30 |
| yoy growth (%) | 443 | (48) | (67) | 172 |
| NPM | 0.27 | 0.05 | 0.13 | 0.47 |
- Switch to
-
Tabular DataGraph
| Y/e 31 Mar ( In .Cr) | Mar-2018 | Mar-2017 | Mar-2016 | Mar-2015 |
|---|---|---|---|---|
| Profit before tax | 16.30 | 5.96 | 11.70 | 21.50 |
| Depreciation | (7) | (7.90) | (6.70) | (8.70) |
| Tax paid | (2) | (3.30) | (6.70) | (6.20) |
| Working capital | 426 | 565 | 532 | (532) |
| Other operating items | -- | -- | -- | -- |
| Operating cashflow | 433 | 560 | 530 | (525) |
| Capital expenditure | 52.60 | 5.94 | 5.56 | (5.60) |
| Free cash flow | 486 | 566 | 535 | (530) |
| Equity raised | 500 | 504 | 513 | 503 |
| Investments | -- | -- | -- | -- |
| Debt financing/disposal | 464 | 627 | 686 | (354) |
| Dividends paid | -- | -- | -- | -- |
| Other items | -- | -- | -- | -- |
| Net in cash | 1,449 | 1,697 | 1,734 | (382) |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar ( In .Cr) | Mar-2019 | Mar-2018 | Mar-2017 | Mar-2016 |
|---|---|---|---|---|
| Equity capital | 29.10 | 29.10 | 29.10 | 29.10 |
| Preference capital | -- | -- | -- | -- |
| Reserves | 331 | 308 | 293 | 287 |
| Net worth | 360 | 337 | 322 | 317 |
| Minority interest | ||||
| Debt | 576 | 400 | 593 | 657 |
| Deferred tax liabilities (net) | 0.47 | 0.94 | 1.62 | 4.77 |
| Total liabilities | 937 | 737 | 916 | 978 |
| Fixed assets | 200 | 204 | 166 | 173 |
| Intangible assets | ||||
| Investments | 0.03 | 0.03 | 0.03 | 0.03 |
| Deferred tax asset (net) | 46.60 | 47.50 | 49.20 | 53.90 |
| Net working capital | 609 | 432 | 624 | 672 |
| Inventories | 36.60 | 45.30 | 25.50 | 147 |
| Inventory Days | -- | 3.12 | 1.88 | 13.60 |
| Sundry debtors | 481 | 407 | 691 | 282 |
| Debtor days | -- | 28.10 | 51 | 26 |
| Other current assets | 140 | 49.90 | 90.60 | 301 |
| Sundry creditors | (45) | (68) | (173) | (46) |
| Creditor days | -- | 4.68 | 12.70 | 4.25 |
| Other current liabilities | (3.20) | (2.60) | (11) | (11) |
| Cash | 81.20 | 53.90 | 77.40 | 79 |
| Total assets | 937 | 737 | 916 | 978 |
- Switch to
-
ConsolidatedStandalone
| Particulars ( Rupees In Crores.) | Mar-2020 | Mar-2019 | Mar-2018 | Mar-2017 | Mar-2016 |
|---|---|---|---|---|---|
| Gross Sales | 3,555 | 4,268 | 5,297 | 4,950 | 3,978 |
| Excise Duty | -- | -- | -- | -- | 28.60 |
| Net Sales | 3,555 | 4,268 | 5,297 | 4,950 | 3,949 |
| Other Operating Income | -- | -- | -- | -- | -- |
| Other Income | 11 | 6.47 | -- | 8.92 | 3.85 |
| Total Income | 3,566 | 4,275 | 5,297 | 4,959 | 3,953 |
| Total Expenditure ** | 3,647 | 4,213 | 5,241 | 4,911 | 3,877 |
| PBIDT | (80) | 61.20 | 56.10 | 48.50 | 76.30 |
| Interest | 53.40 | 31.60 | 32.80 | 34.60 | 57.80 |
| PBDT | (134) | 29.60 | 23.30 | 13.90 | 18.50 |
| Depreciation | 6.74 | 6.98 | 6.99 | 7.91 | 6.74 |
| Minority Interest Before NP | -- | -- | -- | -- | -- |
| Tax | -- | 0.84 | 1.02 | 1.71 | 4.45 |
| Deferred Tax | -- | 0.47 | 0.94 | 1.62 | 2.25 |
| Reported Profit After Tax | (141) | 21.30 | 14.30 | 2.64 | 5.04 |
| Minority Interest After NP | -- | -- | -- | -- | -- |
| Net Profit after Minority Interest | (141) | 21.30 | 14.30 | 2.64 | 5.04 |
| Extra-ordinary Items | -- | -- | -- | -- | -- |
| Adjusted Profit After Extra-ordinary item | (141) | 21.30 | 14.30 | 2.64 | 5.04 |
| EPS (Unit Curr.) | (48) | 7.32 | 4.92 | 0.91 | 1.73 |
| Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
| Dividend (%) | -- | -- | -- | -- | -- |
| Equity | 29.10 | 29.10 | 29.10 | 29.10 | 29.10 |
| Public Shareholding (Number) | -- | -- | -- | -- | -- |
| Public Shareholding (%) | -- | -- | -- | -- | -- |
| Pledged/Encumbered - No. of Shares | -- | -- | -- | -- | -- |
| Pledged/Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | -- |
| Pledged/Encumbered - % in Total Equity | -- | -- | -- | -- | -- |
| Non Encumbered - No. of Shares | -- | -- | -- | -- | -- |
| Non Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | -- |
| Non Encumbered - % in Total Equity | -- | -- | -- | -- | -- |
| PBIDTM(%) | (2.30) | 1.43 | 1.06 | 0.98 | 1.93 |
| PBDTM(%) | (3.80) | 0.69 | 0.44 | 0.28 | 0.47 |
| PATM(%) | (4) | 0.50 | 0.27 | 0.05 | 0.13 |
